[TNLOGIS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[TNLOGIS] TIONG NAM LOGISTICS HOLDINGS
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 29.25%
YoY- -62.57%
Quarter Report
Latest QR
Upcoming QR
TNLOGIS's Result
TNLOGIS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 453,393 307,200 155,149 657,938 487,132 314,350 140,909 117.48%
PBT 14,336 13,060 7,848 54,629 39,481 23,904 3,780 142.60%
Tax -3,816 -3,780 -2,208 -21,004 -13,490 -8,125 -2,637 27.85%
NP 10,520 9,280 5,640 33,625 25,991 15,779 1,143 337.41%
-
NP to SH 8,849 7,682 4,860 30,451 23,559 13,725 683 449.06%
-
Tax Rate 26.62% 28.94% 28.13% 38.45% 34.17% 33.99% 69.76% -
Total Cost 442,873 297,920 149,509 624,313 461,141 298,571 139,766 115.28%
-
Net Worth 716,221 711,643 747,449 737,803 733,250 659,133 661,656 5.40%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 716,221 711,643 747,449 737,803 733,250 659,133 661,656 5.40%
NOSH 460,775 460,774 460,345 460,305 460,300 417,173 426,875 5.21%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.32% 3.02% 3.64% 5.11% 5.34% 5.02% 0.81% -
ROE 1.24% 1.08% 0.65% 4.13% 3.21% 2.08% 0.10% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 99.39 67.34 34.04 144.46 106.96 75.35 33.01 108.09%
EPS 1.96 1.79 1.07 7.31 5.65 3.29 0.16 428.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 1.64 1.62 1.61 1.58 1.55 0.85%
Adjusted Per Share Value based on latest NOSH - 460,305
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 85.90 58.20 29.39 124.65 92.29 59.56 26.70 117.46%
EPS 1.68 1.46 0.92 5.77 4.46 2.60 0.13 448.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3569 1.3483 1.4161 1.3978 1.3892 1.2488 1.2536 5.40%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.735 0.96 0.98 1.03 1.34 1.54 1.78 -
P/RPS 0.74 1.43 2.88 0.71 1.25 2.04 5.39 -73.29%
P/EPS 37.89 57.01 91.90 15.40 25.90 46.81 1,112.50 -89.42%
EY 2.64 1.75 1.09 6.49 3.86 2.14 0.09 845.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 0.60 0.64 0.83 0.97 1.15 -44.83%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 18/02/19 26/11/18 27/08/18 28/05/18 26/02/18 27/11/17 28/08/17 -
Price 0.71 0.835 1.00 1.03 1.16 1.32 1.76 -
P/RPS 0.71 1.24 2.94 0.71 1.08 1.75 5.33 -73.82%
P/EPS 36.60 49.59 93.78 15.40 22.42 40.12 1,100.00 -89.59%
EY 2.73 2.02 1.07 6.49 4.46 2.49 0.09 866.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.61 0.64 0.72 0.84 1.14 -46.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment